{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["商业中心成本及利润测算","沿街建筑成本及利润测算","住宅成本及利润测算","产权式酒店、办公建筑成本及利润测算","汇总及说明"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"商业中心成本及利润测算","index":0,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[6,0,6,5],[7,0,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,26,0],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[33,0,33,5],[34,1,34,3],[35,1,35,3],[36,1,36,3]],"flags":["formulas_cached_only"]}
["商业中心成本及利润测算"]
["土地面积：",100000,"平方米"]
["容积率：",2]
["商业中心建筑面积：",32000,"平方米","地下室建筑面积：",8000,"平方米"]
["预计销售价格：",5600,"元/平方米"]
[]
["成本测算"]
["投资项目",null,null,"收费标准","单价（元/m2）","备注"]
["土地成本",null,null,"450元/平方米",450]
["直接工程成本",null,null,"1100元/平方米",1100]
["基础设施配套费",null,null,"45元/平方米",45]
["前期费用","质量监督费",null,null,1.75]
[null,"劳保费",null,{"v":0.026,"d":"2.60%"},28.599999999999998]
[null,"规划技术服务费",null,"住宅2.3元/平方米           商品房3.2元/平方米",3.2]
[null,"消防审核及验收费",null,"3元/平方米",1.5]
[null,"施工图审图费",null,"18元/平方米",9]
[null,"招投标等费用",null,{"v":0.007,"d":"0.70%"},7.7]
[null,"勘察费",null,"25元/平方米",12]
[null,"设计费",null,"18元/平方米",9]
[null,"监理费",null,{"v":0.015,"d":"1.50%"},16.5]
[null,"防雷审核费及SPD费",null,"3元/平方米",1.5]
[null,"人防费",null,"15元/平方米",15]
[null,"墙改费",null,"8元/平方米",4]
[null,"散装水泥",null,"2元/平方米",2]
[null,"防地震认证",null,"1.50元/平方米",1.5]
[null,"定额测试费",null,"1.50元/平方米",1.5]
[null,"建设用地规划许可",null,null,16.5]
["开发管理费",{"$nulls":3},15]
["水、暖、电配套费",{"$nulls":3},15]
["场内道路、绿化、管网",{"$nulls":3},40]
["税费",null,null,{"v":0.105,"d":"10.5%"},588]
["成本小计",{"$nulls":3},2384.25]
[]
["利润测算"]
["成本价格","成本单价×建筑面积",null,null,{"v":8361,"d":"8361.00"},"万元"]
["销售收入","销售单价×销售面积",null,null,{"v":11200,"d":"11200.00"},"万元"]
["利润","销售收入-成本价格",null,null,{"v":2839,"d":"2839.00"},"万元"]

{"sheet":"沿街建筑成本及利润测算","index":1,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[6,0,6,5],[7,0,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,26,0],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[33,0,33,5],[34,1,34,3],[35,1,35,3],[36,1,36,3]],"flags":["formulas_cached_only"]}
["沿街建筑成本及利润测算"]
["土地面积：",100000,"平方米"]
["容积率：",2]
["沿街建筑面积：",9400,"平方米"]
["预计销售价格：",3800,"元/平方米"]
[]
["成本测算"]
["投资项目",null,null,"收费标准","单价（元/m2）","备注"]
["土地成本",null,null,"350元/平方米",350]
["直接工程成本",null,null,"700元/平方米",700]
["基础设施配套费",null,null,"45元/平方米",45]
["前期费用","质量监督费",null,null,1.75]
[null,"劳保费",null,{"v":0.026,"d":"2.60%"},18.2]
[null,"规划技术服务费",null,"住宅2.3元/平方米           商品房3.2元/平方米",3.2]
[null,"消防审核及验收费",null,"3元/平方米",1.5]
[null,"施工图审图费",null,"18元/平方米",9]
[null,"招投标等费用",null,{"v":0.007,"d":"0.70%"},4.9]
[null,"勘察费",null,"25元/平方米",12]
[null,"设计费",null,"18元/平方米",9]
[null,"监理费",null,{"v":0.015,"d":"1.50%"},10.5]
[null,"防雷审核费及SPD费",null,"3元/平方米",1.5]
[null,"人防费",null,"15元/平方米",15]
[null,"墙改费",null,"8元/平方米",4]
[null,"散装水泥",null,"2元/平方米",2]
[null,"防地震认证",null,"1.50元/平方米",1.5]
[null,"定额测试费",null,"1.50元/平方米",1.5]
[null,"建设用地规划许可",null,null,16.5]
["开发管理费",{"$nulls":3},15]
["水、暖、电配套费",{"$nulls":3},15]
["场内道路、绿化、管网",{"$nulls":3},40]
["税费",null,null,{"v":0.105,"d":"10.5%"},399]
["成本小计",{"$nulls":3},1676.0500000000002]
[]
["利润测算"]
["成本价格","成本单价×建筑面积",null,null,{"v":1575.487,"d":"1575.49"},"万元"]
["销售收入","销售单价×销售面积",null,null,{"v":3572,"d":"3572.00"},"万元"]
["利润","销售收入-成本价格",null,null,{"v":1996.513,"d":"1996.51"},"万元"]

{"sheet":"住宅成本及利润测算","index":2,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[6,0,6,5],[7,0,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,26,0],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[33,0,33,5],[34,1,34,3],[35,1,35,3],[36,1,36,3]],"flags":["formulas_cached_only"]}
["住宅成本及利润测算"]
["土地面积：",100000,"平方米"]
["容积率：",2]
["住宅建筑面积：",95040,"平方米","储藏室建筑面积：",18000,"平方米"]
["预计销售价格：",1700,"元/平方米","储藏室预计销售价格：",1500,"元/平方米"]
[]
["成本测算"]
["投资项目",null,null,"收费标准","单价（元/m2）","备注"]
["土地成本",null,null,"350元/平方米",350]
["直接工程成本",null,null,"680元/平方米",680]
["基础设施配套费",null,null,"45元/平方米",45]
["前期费用","质量监督费",null,null,1.75]
[null,"劳保费",null,{"v":0.026,"d":"2.60%"},17.68]
[null,"规划技术服务费",null,"住宅2.3元/平方米           商品房3.2元/平方米",2.3]
[null,"消防审核及验收费",null,"3元/平方米",1.5]
[null,"施工图审图费",null,"18元/平方米",9]
[null,"招投标等费用",null,{"v":0.007,"d":"0.70%"},4.76]
[null,"勘察费",null,"25元/平方米",12]
[null,"设计费",null,"18元/平方米",9]
[null,"监理费",null,{"v":0.015,"d":"1.50%"},10.2]
[null,"防雷审核费及SPD费",null,"3元/平方米",1.5]
[null,"人防费",null,"15元/平方米",15]
[null,"墙改费",null,"8元/平方米",4]
[null,"散装水泥",null,"2元/平方米",2]
[null,"防地震认证",null,"1.50元/平方米",1.5]
[null,"定额测试费",null,"1.50元/平方米",1.5]
[null,"建设用地规划许可",null,null,16.5]
["开发管理费",{"$nulls":3},15]
["水、暖、电配套费",{"$nulls":3},15]
["场内道路、绿化、管网",{"$nulls":3},40]
["税费",null,null,{"v":0.105,"d":"10.5%"},178.5]
["成本小计",{"$nulls":3},1433.69]
[]
["利润测算"]
["成本价格","成本单价×建筑面积",null,null,{"v":13625.78976,"d":"13625.79"},"万元"]
["销售收入","销售单价×销售面积",null,null,{"v":18856.8,"d":"18856.80"},"万元"]
["利润","销售收入-成本价格",null,null,{"v":5231.01024,"d":"5231.01"},"万元"]

{"sheet":"产权式酒店、办公建筑成本及利润测算","index":3,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[6,0,6,5],[7,0,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,26,0],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[33,0,33,5],[34,1,34,3],[35,1,35,3],[36,1,36,3]],"flags":["formulas_cached_only"]}
["产权式酒店、办公建筑成本及利润测算"]
["土地面积：",100000,"平方米"]
["容积率：",2]
["建筑面积：",42300,"平方米"]
["预计销售价格：",3500,"元/平方米"]
[]
["成本测算"]
["投资项目",null,null,"收费标准","单价（元/m2）","备注"]
["土地成本",null,null,"100元/平方米",100]
["直接工程成本",null,null,"2000元/平方米",2000]
["基础设施配套费",null,null,"45元/平方米",45]
["前期费用","质量监督费",null,null,1.75]
[null,"劳保费",null,{"v":0.026,"d":"2.60%"},52]
[null,"规划技术服务费",null,"住宅2.3元/平方米           商品房3.2元/平方米",3.2]
[null,"消防审核及验收费",null,"3元/平方米",1.5]
[null,"施工图审图费",null,"18元/平方米",9]
[null,"招投标等费用",null,{"v":0.007,"d":"0.70%"},14]
[null,"勘察费",null,"25元/平方米",12]
[null,"设计费",null,"18元/平方米",9]
[null,"监理费",null,{"v":0.015,"d":"1.50%"},30]
[null,"防雷审核费及SPD费",null,"3元/平方米",1.5]
[null,"人防费",null,"15元/平方米",15]
[null,"墙改费",null,"8元/平方米",4]
[null,"散装水泥",null,"2元/平方米",2]
[null,"防地震认证",null,"1.50元/平方米",1.5]
[null,"定额测试费",null,"1.50元/平方米",1.5]
[null,"建设用地规划许可",null,null,16.5]
["开发管理费",{"$nulls":3},15]
["水、暖、电配套费",{"$nulls":3},15]
["场内道路、绿化、管网",{"$nulls":3},40]
["税费",null,null,{"v":0.105,"d":"10.5%"},367.5]
["成本小计",{"$nulls":3},2756.95]
[]
["利润测算"]
["成本价格","成本单价×建筑面积",null,null,{"v":11661.8985,"d":"11661.90"},"万元"]
["销售收入","销售单价×销售面积",null,null,{"v":14805,"d":"14805.00"},"万元"]
["利润","销售收入-成本价格",null,null,{"v":3143.1015000000007,"d":"3143.10"},"万元"]

{"sheet":"汇总及说明","index":4,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,0,0,4],[1,2,1,3],[8,0,8,4],[9,0,9,4],[10,0,10,4],[11,0,11,4],[12,0,12,4],[13,0,13,4]],"flags":["formulas_cached_only"]}
["汇总一览表"]
["序号","项目","金额",null,"备注"]
[1,"项目总销售收入",{"v":48433.8,"d":"48433.80"},"万元"]
[2,"项目总利润",{"v":13209.62474,"d":"13209.62"},"万元和超市租金"]
[3,"财务费用",{"v":1800,"d":"1800.00"},"万元"]
[4,"销售费用",{"v":629.6394000000001,"d":"629.64"},"万元"]
[5,"预留基金",{"v":1600,"d":"1600.00"},"万元"]
[6,"项目总盈利",{"v":10779.98534,"d":"10779.99"},"万元和超市租金"]